|
Cash & Equivalents
|
0.21M | 7.91M | 0.39M | 264.26M | 521.13M | 484.88M | 441.08M | 344.71M | 300.68M | 245.72M | | | | 208.67M | 175.05M | 162.26M | 141.93M | 117.27M | 150.01M | 154.47M | 181.33M |
|
Short-term Investments
|
| | | | 0.47M | | | 27.78M | | 0.77M | | | | 0.47M | 0.47M | 0.47M | 11.47M | 3.24M | 14.77M | 22.43M | 12.15M |
|
Cash & Current Investments
|
0.21M | 7.91M | 0.39M | 264.26M | 521.60M | 484.88M | 441.08M | 372.48M | 300.68M | 246.49M | | | | 209.15M | 175.53M | 162.74M | 153.41M | 120.51M | 164.78M | 176.89M | 193.48M |
|
Receivables - Net
|
| 2.16M | | | 5.98M | 1.30M | 2.81M | 4.86M | 6.54M | 11.07M | 1.20M | 22.50M | 25.66M | 34.88M | 35.26M | 34.77M | 35.40M | 45.85M | 43.05M | 31.86M | 40.09M |
|
Receivables - Other
|
| 1.69M | | | 0.15M | 1.50M | | 0.54M | 1.84M | 2.90M | | 1.30M | 0.51M | 2.70M | 1.10M | 2.94M | 1.90M | 1.38M | 1.82M | 2.30M | 8.06M |
|
Receivables
|
| 3.85M | | | 6.13M | 2.80M | 2.81M | 5.40M | 8.38M | 13.97M | 1.20M | 23.80M | 26.17M | 37.58M | 36.36M | 37.71M | 37.30M | 47.23M | 44.87M | 34.16M | 48.14M |
|
Prepaid Assets
|
| 4.60M | 0.42M | 0.21M | 8.60M | 6.39M | 4.17M | 2.33M | 4.80M | 10.21M | 10.50M | 3.54M | 10.80M | 14.08M | 16.14M | 14.75M | 19.29M | 21.28M | 24.37M | 27.39M | 37.34M |
|
Current Assets
|
| 19.97M | 0.81M | 264.47M | 541.53M | 506.35M | 457.38M | 389.89M | 322.81M | 275.48M | 216.77M | 297.15M | 278.34M | 267.41M | 239.03M | 225.47M | 223.91M | 205.38M | 251.28M | 252.38M | 284.73M |
|
Property, Plant & Equipment (Net)
|
| 71.27M | | | 110.01M | 133.28M | 166.13M | 209.09M | 264.46M | 308.11M | 367.19M | 383.82M | 397.93M | 389.23M | 393.69M | 403.42M | 407.65M | 414.97M | 413.87M | 415.71M | 435.42M |
|
Long-Term Investments
|
| 230.00M | 230.01M | 230.01M | | | | 6.80M | | | | | | | | | | | | | |
|
Goodwill
|
| 22.11M | | | 31.05M | 31.05M | 31.05M | 31.05M | 31.05M | 31.05M | 31.05M | 31.05M | 31.05M | 31.05M | 31.05M | 31.05M | 31.05M | 31.05M | 31.05M | 31.05M | 31.05M |
|
Intangibles
|
| 67.96M | | | 75.01M | 72.23M | 69.32M | 66.42M | 63.52M | 60.61M | 57.71M | 54.80M | 51.90M | 49.00M | 46.39M | 43.84M | 41.30M | 38.75M | 36.76M | 34.88M | 33.62M |
|
Goodwill & Intangibles
|
| 90.07M | | | 106.06M | 103.28M | 100.38M | 97.47M | 94.57M | 91.66M | 88.76M | 85.86M | 82.95M | 80.05M | 77.44M | 74.90M | 72.35M | 69.80M | 67.81M | 65.93M | 64.67M |
|
Other Non-Current Assets
|
| 0.84M | | | 1.70M | 3.12M | 2.70M | 2.42M | 2.55M | 2.31M | 2.14M | 2.12M | 1.89M | 2.21M | | | | 24.32M | 25.92M | 30.27M | 35.96M |
|
Non-Current Assets
|
| 162.17M | 230.01M | 230.01M | 218.07M | 239.98M | 293.26M | 350.51M | 406.39M | 454.24M | 513.06M | 525.99M | 538.96M | 539.21M | 548.52M | 559.86M | 567.78M | 598.39M | 604.70M | 612.28M | 647.10M |
|
Assets
|
0.72M | 182.14M | 230.81M | 494.48M | 759.60M | 746.32M | 750.64M | 740.40M | 729.20M | 729.72M | 729.83M | 823.13M | 817.30M | 806.61M | 787.54M | 785.33M | 791.69M | 803.76M | 855.98M | 864.66M | 931.83M |
|
Accounts Payables
|
0.00M | 3.00M | | | 7.01M | 2.95M | 8.44M | 1.72M | 3.67M | 9.13M | 18.64M | 6.45M | 17.61M | 10.13M | 10.09M | 16.16M | 12.58M | 13.03M | 16.17M | 9.83M | 16.16M |
|
Notes Payables
|
0.25M | 39.16M | | 0.28M | | | | | | | | | | | | | | | | | |
|
Payables
|
0.25M | 42.16M | | 0.28M | 7.01M | 2.95M | 8.44M | 1.72M | 3.67M | 9.13M | 18.64M | 6.45M | 17.61M | 10.13M | 10.09M | 16.16M | 12.58M | 13.03M | 16.17M | 9.83M | 16.16M |
|
Accumulated Expenses
|
0.00M | 10.95M | 2.22M | 5.90M | 15.76M | 27.08M | 28.93M | 43.43M | 46.05M | 39.23M | 40.13M | 40.83M | 38.11M | 40.55M | 34.97M | 38.74M | 40.28M | 42.95M | 34.63M | 53.38M | 58.33M |
|
Other Accumulated Expenses
|
| 6.38M | | | 0.13M | 7.62M | 0.16M | 0.14M | 0.61M | 9.03M | 0.41M | 0.28M | 0.06M | 9.28M | 0.15M | 0.09M | 11.15M | 1.84M | 2.54M | 2.01M | 2.06M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | 3.46M |
|
Current Leases
|
| | | | | | 3.00M | 3.95M | 4.70M | 4.96M | 5.59M | 5.58M | 5.72M | 6.02M | 6.51M | 6.48M | 6.47M | 7.33M | 6.96M | 7.04M | 7.38M |
|
Current Deferred Revenue
|
| 12.03M | | | 38.17M | 38.45M | 37.02M | 35.76M | 40.19M | 57.79M | 74.54M | 70.25M | 77.00M | 87.44M | 88.71M | 92.90M | 102.45M | 116.72M | 120.86M | 116.50M | 114.56M |
|
Total Current Liabilities
|
| 63.58M | 2.22M | 6.18M | 40.52M | 46.87M | 55.93M | 63.42M | 74.33M | 87.34M | 102.13M | 81.22M | 92.31M | 89.35M | 81.62M | 90.09M | 102.27M | 111.41M | 110.90M | 118.15M | 133.43M |
|
Non-Current Debt
|
| | | 264.09M | | | | | | | | | | | | | | | 76.30M | 96.54M | 156.06M |
|
Non-Current Deffered Revenue
|
| 2.73M | 8.05M | 8.05M | 21.92M | 21.71M | 21.66M | 21.60M | 20.92M | 23.90M | 37.17M | 42.16M | 46.17M | 55.09M | 58.81M | 64.29M | 70.67M | 70.47M | 70.27M | 70.61M | 70.15M |
|
Preferred Stock Liabilities
|
| 184.61M | 153.69M | 127.89M | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | 1,595.77M | 1,946.25M | 2,517.99M | 1,176.76M | 1,548.78M | 875.23M | 1,525.28M | 783.20M | 661.80M | 700.96M | 491.46M | 479.71M | 810.61M | 699.84M | 459.65M | 630.72M | 817.34M |
|
Operating Leases
|
| | | | | | 19.62M | 32.77M | 43.03M | 45.69M | 53.82M | 53.33M | 55.94M | 61.99M | 75.55M | 79.72M | 85.94M | 83.04M | 92.26M | 87.79M | 97.23M |
|
Other Non-Current Liabilities
|
| 8.80M | 61.85M | 83.26M | 33.64M | 48.46M | 71.33M | 22.62M | 33.48M | 15.47M | 18.68M | 18.48M | 19.36M | 18.23M | 18.97M | 19.83M | 20.11M | 23.79M | 25.38M | 25.60M | 25.68M |
|
Total Non-Current Liabilities
|
| 83.85M | 10.27M | 278.33M | 97.18M | 109.94M | 143.14M | 157.76M | 179.55M | 197.12M | 236.86M | 214.07M | 229.51M | 248.01M | 251.44M | 272.19M | 305.79M | 336.24M | 407.72M | 438.48M | 516.93M |
|
Total Liabilities
|
0.69M | 92.65M | 72.12M | 361.59M | 130.81M | 158.40M | 214.47M | 180.38M | 213.03M | 212.60M | 255.54M | 232.54M | 248.86M | 266.24M | 270.41M | 292.02M | 325.90M | 360.03M | 433.11M | 464.08M | 542.61M |
|
Total Debt
|
| | | 264.09M | | | | | | | | | | | | | | | 76.30M | 96.54M | 159.52M |
|
Common Equity
|
0.02M | 89.49M | 5.00M | 5.00M | -966.98M | -1358.33M | -1981.83M | -616.74M | -1032.60M | -358.10M | -1050.99M | -192.61M | -93.37M | -160.59M | 25.68M | 13.60M | -344.83M | -256.11M | -36.77M | -230.14M | -428.12M |
|
Shareholder's Equity
|
0.02M | 89.49M | 5.00M | 5.00M | -966.98M | -1358.33M | -1981.83M | -616.74M | -1032.60M | -358.10M | -1050.99M | -192.61M | -93.37M | -160.59M | 25.68M | 13.60M | -344.83M | -256.11M | -36.77M | -230.14M | -428.12M |
|
Liabilities and Shareholders Equity
|
0.72M | 182.14M | 230.81M | 494.48M | 759.60M | 746.32M | 750.64M | 740.40M | 729.20M | 729.72M | 729.83M | 823.13M | 817.30M | 806.61M | 787.54M | 785.33M | 791.69M | 803.76M | 855.98M | 864.66M | 931.83M |
|
Retained Earnings
|
-0.00M | -47.79M | -45.22M | -71.02M | -967.01M | -1358.36M | -1981.85M | -623.30M | -1032.63M | -375.66M | -1051.02M | -192.64M | -235.94M | -248.55M | -67.11M | -77.49M | -344.86M | -256.14M | -42.16M | -230.17M | -428.15M |
|
Treasury Shares
|
| 640.00 | | | | 1.96M | | | | 3.93M | 0.01M | 7.05M | 8.26M | 9.05M | 14.25M | 13.27M | 12.54M | 12.27M | 16.67M | 16.70M | 16.89M |